D9F2 Relative Valuation - Drax Group PLC

Watchlist Manager

Watchlist

Price: 10.29 EUR 3.83% Market Closed

Market Cap: €4B

Relative Value

The Relative Value of one D9F2 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 10.29 EUR, Drax Group PLC is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

D9F2 Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
UK		Drax Group PLC F:D9F2	3.1B EUR	0.5	7.5	4.4	5.9
US		Vistra Corp NYSE:VST	54.1B USD	3.2	56.4	14.1	33.9
SA		ACWA Power Co SAU:2082	184.5B SAR	25.9	103.5	73.8	94.7
IN		NTPC Ltd NSE:NTPC	3.6T INR	1.9	14.7	9.8	14.9
IN		Adani Power Ltd NSE:ADANIPOWER	2.9T INR	5.4	25.4	15.7	20.4
CN		CGN Power Co Ltd SZSE:003816	198B CNY	2.3	21	16.7	16.7
CN		China National Nuclear Power Co Ltd SSE:601985	177.5B CNY	2.2	20.6	20.5	20.5
TH	G	Gulf Energy Development PCL SET:GULF	818B THB	6.8	38.3	42.7	52.4
DE		Uniper SE XETRA:UN0	14.6B EUR	0.2	-45.4	3.5	10.3
US		Talen Energy Corp NASDAQ:TLN	16.2B USD	6.8	69.3	29.1	74
CN		SDIC Power Holdings Co Ltd SSE:600886	104.3B CNY	1.9	16	12.7	12.7

				Revenue Growth	P/S to Growth
UK		Drax Group PLC F:D9F2	Average P/S: 5.2 0.5	-5%	N/A
US		Vistra Corp NYSE:VST	3.2	13%	0.2
SA		ACWA Power Co SAU:2082	25.9	22%	1.2
IN		NTPC Ltd NSE:NTPC	1.9	7%	0.3
IN		Adani Power Ltd NSE:ADANIPOWER	5.4	11%	0.5
CN		CGN Power Co Ltd SZSE:003816	2.3	4%	0.6
CN		China National Nuclear Power Co Ltd SSE:601985	2.2	9%	0.2
TH	G	Gulf Energy Development PCL SET:GULF	6.8	6%	1.1
DE		Uniper SE XETRA:UN0	0.2	3%	0.1
US		Talen Energy Corp NASDAQ:TLN	6.8	30%	0.2
CN		SDIC Power Holdings Co Ltd SSE:600886	1.9	2%	1

				Earnings Growth	PEG
UK		Drax Group PLC F:D9F2	Average P/E: 37.3 7.5	-28%	N/A
US		Vistra Corp NYSE:VST	56.4	15%	3.8
SA		ACWA Power Co SAU:2082	103.5	22%	4.7
IN		NTPC Ltd NSE:NTPC	14.7	6%	2.5
IN		Adani Power Ltd NSE:ADANIPOWER	25.4	8%	3.2
CN		CGN Power Co Ltd SZSE:003816	21	2%	10.5
CN		China National Nuclear Power Co Ltd SSE:601985	20.6	7%	2.9
TH	G	Gulf Energy Development PCL SET:GULF	38.3	16%	2.4
DE		Uniper SE XETRA:UN0	Negative Multiple: -45.4	25%	N/A
US		Talen Energy Corp NASDAQ:TLN	69.3	8%	8.7
CN		SDIC Power Holdings Co Ltd SSE:600886	16	8%	2

				EBITDA Growth	EV/EBITDA to Growth
UK		Drax Group PLC F:D9F2	Average EV/EBITDA: 22.1 4.4	-18%	N/A
US		Vistra Corp NYSE:VST	14.1	6%	2.3
SA		ACWA Power Co SAU:2082	73.8	51%	1.4
IN		NTPC Ltd NSE:NTPC	9.8	9%	1.1
IN		Adani Power Ltd NSE:ADANIPOWER	15.7	13%	1.2
CN		CGN Power Co Ltd SZSE:003816	16.7	21%	0.8
CN		China National Nuclear Power Co Ltd SSE:601985	20.5	30%	0.7
TH	G	Gulf Energy Development PCL SET:GULF	42.7	12%	3.6
DE		Uniper SE XETRA:UN0	3.5	-29%	N/A
US		Talen Energy Corp NASDAQ:TLN	29.1	57%	0.5
CN		SDIC Power Holdings Co Ltd SSE:600886	12.7	26%	0.5

				EBIT Growth	EV/EBIT to Growth
UK		Drax Group PLC F:D9F2	Average EV/EBIT: 32.4 5.9	-27%	N/A
US		Vistra Corp NYSE:VST	33.9	12%	2.8
SA		ACWA Power Co SAU:2082	94.7	57%	1.7
IN		NTPC Ltd NSE:NTPC	14.9	11%	1.4
IN		Adani Power Ltd NSE:ADANIPOWER	20.4	12%	1.7
CN		CGN Power Co Ltd SZSE:003816	16.7	1%	16.7
CN		China National Nuclear Power Co Ltd SSE:601985	20.5	7%	2.9
TH	G	Gulf Energy Development PCL SET:GULF	52.4	15%	3.5
DE		Uniper SE XETRA:UN0	10.3	-33%	N/A
US		Talen Energy Corp NASDAQ:TLN	74	105%	0.7
CN		SDIC Power Holdings Co Ltd SSE:600886	12.7	3%	4.2

Drax Group PLC
F:D9F2

Relative Value

Valuation Multiples

Multiples Across Competitors

D9F2 Competitors Multiples
Drax Group PLC Competitors

See Also

Company

Help

Tools

Stocks

Drax Group PLC F:D9F2

Relative Value

Valuation Multiples

Multiples Across Competitors

D9F2 Competitors Multiples Drax Group PLC Competitors

See Also

Company

Help

Tools

Stocks

Drax Group PLC
F:D9F2

D9F2 Competitors Multiples
Drax Group PLC Competitors